[SUPERMX] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.63%
YoY- 18.28%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 236,737 290,737 238,100 330,004 232,101 237,920 234,825 0.12%
PBT 26,985 46,263 32,259 39,803 33,295 27,935 48,828 -8.70%
Tax -4,863 -7,978 -5,339 -4,930 -3,290 -5,283 -2,976 7.83%
NP 22,122 38,285 26,920 34,873 30,005 22,652 45,852 -10.59%
-
NP to SH 22,571 38,820 26,762 35,484 30,000 22,652 45,852 -10.31%
-
Tax Rate 18.02% 17.24% 16.55% 12.39% 9.88% 18.91% 6.09% -
Total Cost 214,615 252,452 211,180 295,131 202,096 215,268 188,973 1.97%
-
Net Worth 1,053,886 1,033,387 926,115 919,955 816,326 679,819 651,691 7.66%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 13,597 - - - - 8,485 -
Div Payout % - 35.03% - - - - 18.51% -
Equity
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,053,886 1,033,387 926,115 919,955 816,326 679,819 651,691 7.66%
NOSH 680,154 679,859 680,966 691,695 680,272 339,909 339,422 11.26%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.34% 13.17% 11.31% 10.57% 12.93% 9.52% 19.53% -
ROE 2.14% 3.76% 2.89% 3.86% 3.67% 3.33% 7.04% -
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.27 42.76 34.96 47.71 34.12 70.00 69.18 -9.83%
EPS 3.36 5.71 3.93 5.22 4.41 7.04 13.51 -19.24%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.57 1.52 1.36 1.33 1.20 2.00 1.92 -3.04%
Adjusted Per Share Value based on latest NOSH - 691,695
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.27 11.38 9.32 12.92 9.09 9.31 9.19 0.13%
EPS 0.88 1.52 1.05 1.39 1.17 0.89 1.79 -10.33%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.4126 0.4045 0.3625 0.3601 0.3196 0.2661 0.2551 7.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.11 3.24 2.10 1.97 2.07 1.86 2.92 -
P/RPS 5.98 0.00 6.01 4.13 6.07 2.66 4.22 5.50%
P/EPS 62.75 0.00 53.44 38.40 46.94 27.91 21.62 17.78%
EY 1.59 0.00 1.87 2.60 2.13 3.58 4.63 -15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 1.34 3.24 1.54 1.48 1.72 0.93 1.52 -1.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 26/08/10 -
Price 2.06 2.92 2.24 2.27 2.13 1.55 2.67 -
P/RPS 5.84 0.00 6.41 4.76 6.24 2.21 3.86 6.56%
P/EPS 61.26 0.00 57.00 44.25 48.30 23.26 19.76 18.98%
EY 1.63 0.00 1.75 2.26 2.07 4.30 5.06 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 1.31 2.92 1.65 1.71 1.78 0.78 1.39 -0.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment